[RKI] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -18.87%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 827,234 867,112 786,034 802,716 829,536 821,612 770,596 4.82%
PBT 54,048 70,296 88,347 98,374 118,270 96,240 92,213 -29.89%
Tax -7,864 -8,656 -19,282 -12,234 -12,090 -11,868 -19,289 -44.92%
NP 46,184 61,640 69,065 86,140 106,180 84,372 72,924 -26.19%
-
NP to SH 46,184 61,640 69,065 86,140 106,180 84,372 72,725 -26.05%
-
Tax Rate 14.55% 12.31% 21.83% 12.44% 10.22% 12.33% 20.92% -
Total Cost 781,050 805,472 716,969 716,576 723,356 737,240 697,672 7.79%
-
Net Worth 570,608 571,580 553,110 564,775 568,663 514,227 485,065 11.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 570,608 571,580 553,110 564,775 568,663 514,227 485,065 11.40%
NOSH 97,207 97,207 97,207 97,207 97,207 97,207 97,207 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.58% 7.11% 8.79% 10.73% 12.80% 10.27% 9.46% -
ROE 8.09% 10.78% 12.49% 15.25% 18.67% 16.41% 14.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 851.00 892.02 808.61 825.78 853.37 845.21 792.73 4.82%
EPS 47.52 63.40 71.05 88.61 109.24 86.80 74.81 -26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.87 5.88 5.69 5.81 5.85 5.29 4.99 11.40%
Adjusted Per Share Value based on latest NOSH - 97,207
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 424.59 445.06 403.45 412.01 425.78 421.71 395.52 4.82%
EPS 23.70 31.64 35.45 44.21 54.50 43.31 37.33 -26.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9288 2.9337 2.839 2.8988 2.9188 2.6394 2.4897 11.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.37 4.66 5.20 5.46 4.90 4.69 5.28 -
P/RPS 0.51 0.52 0.64 0.66 0.57 0.55 0.67 -16.59%
P/EPS 9.20 7.35 7.32 6.16 4.49 5.40 7.06 19.24%
EY 10.87 13.61 13.66 16.23 22.29 18.51 14.17 -16.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.91 0.94 0.84 0.89 1.06 -21.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 30/05/17 21/02/17 29/11/16 29/08/16 -
Price 4.05 4.36 5.20 5.25 5.67 4.88 5.10 -
P/RPS 0.48 0.49 0.64 0.64 0.66 0.58 0.64 -17.40%
P/EPS 8.52 6.88 7.32 5.92 5.19 5.62 6.82 15.94%
EY 11.73 14.54 13.66 16.88 19.26 17.79 14.67 -13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.91 0.90 0.97 0.92 1.02 -22.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment